Simulao de juros compostos

por Conrado Navarro

www.dinheirama.com

Aporte inicial = O quanto voc j tem para comear a investir

Aporte mensal = O quanto voc investir mensalmente neste portflio
Rentabilidade mensal = O quanto sua aplicao rende em termos reais, ou seja, descontada
a inflao. Exemplo: se sua carteira rende 1% ao ms e a inflao de 0,34% no mesmo
perodo, ento sua rentabilidade real de 0,66%
Os dados em verde so os que voc deve editar
Aporte inicial
Aporte mensal
Rentabilidade mensal

R$ 20,000.00
R$ 100.00
0.50%
Ms
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37

Juros
0.00
100.50
101.50
102.51
103.52
104.54
105.56
106.59
107.62
108.66
109.71
110.75
111.81
112.87
113.93
115.00
116.08
117.16
118.24
119.33
120.43
121.53
122.64
123.75
124.87
126.00
127.13
128.26
129.40
130.55
131.70
132.86
134.03
135.20
136.37
137.55
138.74

Acumulado
20,100.00
20,300.50
20,502.00
20,704.51
20,908.04
21,112.58
21,318.14
21,524.73
21,732.35
21,941.01
22,150.72
22,361.47
22,573.28
22,786.15
23,000.08
23,215.08
23,431.15
23,648.31
23,866.55
24,085.88
24,306.31
24,527.84
24,750.48
24,974.24
25,199.11
25,425.10
25,652.23
25,880.49
26,109.89
26,340.44
26,572.14
26,805.00
27,039.03
27,274.22
27,510.60
27,748.15
27,986.89

5 anos

38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93

139.93
141.13
142.34
143.55
144.77
145.99
147.22
148.46
149.70
150.95
152.20
153.47
154.73
156.01
157.29
158.57
159.87
161.17
162.47
163.78
165.10
166.43
167.76
169.10
170.44
171.80
173.16
174.52
175.89
177.27
178.66
180.05
181.45
182.86
184.28
185.70
187.12
188.56
190.00
191.45
192.91
194.38
195.85
197.33
198.81
200.31
201.81
203.32
204.83
206.36
207.89
209.43
210.98
212.53
214.09
215.66

28,226.82
28,467.96
28,710.30
28,953.85
29,198.62
29,444.61
29,691.83
29,940.29
30,189.99
30,440.94
30,693.15
30,946.62
31,201.35
31,457.36
31,714.64
31,973.22
32,233.08
32,494.25
32,756.72
33,020.50
33,285.60
33,552.03
33,819.79
34,088.89
34,359.34
34,631.13
34,904.29
35,178.81
35,454.70
35,731.98
36,010.64
36,290.69
36,572.14
36,855.00
37,139.28
37,424.98
37,712.10
38,000.66
38,290.66
38,582.12
38,875.03
39,169.40
39,465.25
39,762.58
40,061.39
40,361.70
40,663.50
40,966.82
41,271.66
41,578.01
41,885.90
42,195.33
42,506.31
42,818.84
43,132.94
43,448.60

Em 5 anos:
S de juros
Retido IR
Liquido
Renda mensal

10 anos

94
95
96
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149

217.24
218.83
220.42
222.03
223.64
225.25
226.88
228.51
230.16
231.81
233.47
235.13
236.81
238.49
240.19
241.89
243.60
245.31
247.04
248.78
250.52
252.27
254.03
255.80
257.58
259.37
261.17
262.97
264.79
266.61
268.45
270.29
272.14
274.00
275.87
277.75
279.64
281.54
283.44
285.36
287.29
289.22
291.17
293.13
295.09
297.07
299.05
301.05
303.05
305.07
307.09
309.13
311.18
313.23
315.30
317.37

43,765.84
44,084.67
44,405.10
44,727.12
45,050.76
45,376.01
45,702.89
46,031.41
46,361.56
46,693.37
47,026.84
47,361.97
47,698.78
48,037.28
48,377.46
48,719.35
49,062.95
49,408.26
49,755.30
50,104.08
50,454.60
50,806.87
51,160.91
51,516.71
51,874.30
52,233.67
52,594.83
52,957.81
53,322.60
53,689.21
54,057.66
54,427.95
54,800.09
55,174.09
55,549.96
55,927.71
56,307.34
56,688.88
57,072.33
57,457.69
57,844.98
58,234.20
58,625.37
59,018.50
59,413.59
59,810.66
60,209.71
60,610.76
61,013.81
61,418.88
61,825.98
62,235.11
62,646.28
63,059.51
63,474.81
63,892.19

Em 10 anos:
S de juros
Retido IR
Liquido
Renda mensal

15 anos

150
151
152
153
154
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205

319.46
321.56
323.67
325.78
327.91
330.05
332.20
334.36
336.54
338.72
340.91
343.12
345.33
347.56
349.80
352.05
354.31
356.58
358.86
361.15
363.46
365.78
368.11
370.45
372.80
375.16
377.54
379.93
382.33
384.74
387.16
389.60
392.05
394.51
396.98
399.46
401.96
404.47
406.99
409.53
412.08
414.64
417.21
419.80
422.39
425.01
427.63
430.27
432.92
435.59
438.26
440.95
443.66
446.38
449.11
451.85

64,311.65
64,733.21
65,156.87
65,582.66
66,010.57
66,440.62
66,872.83
67,307.19
67,743.73
68,182.44
68,623.36
69,066.47
69,511.81
69,959.36
70,409.16
70,861.21
71,315.51
71,772.09
72,230.95
72,692.11
73,155.57
73,621.34
74,089.45
74,559.90
75,032.70
75,507.86
75,985.40
76,465.33
76,947.65
77,432.39
77,919.55
78,409.15
78,901.20
79,395.70
79,892.68
80,392.15
80,894.11
81,398.58
81,905.57
82,415.10
82,927.17
83,441.81
83,959.02
84,478.81
85,001.21
85,526.21
86,053.84
86,584.11
87,117.03
87,652.62
88,190.88
88,731.84
89,275.50
89,821.87
90,370.98
90,922.84

Em 15 anos:
S de juros
Retido IR
Liquido
Renda mensal

20 anos

206
207
208
209
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240

454.61
457.39
460.17
462.98
465.79
468.62
471.46
474.32
477.19
480.08
482.98
485.89
488.82
491.77
494.72
497.70
500.69
503.69
506.71
509.74
512.79
515.85
518.93
522.03
525.14
528.26
531.41
534.56
537.74
540.92
544.13
547.35
550.59
553.84
557.11

91,477.45
92,034.84
92,595.01
93,157.99
93,723.78
94,292.40
94,863.86
95,438.18
96,015.37
96,595.45
97,178.42
97,764.32
98,353.14
98,944.90
99,539.63
100,137.33
100,738.01
101,341.70
101,948.41
102,558.15
103,170.94
103,786.80
104,405.73
105,027.76
105,652.90
106,281.16
106,912.57
107,547.13
108,184.87
108,825.79
109,469.92
110,117.27
110,767.86
111,421.70
112,078.81

Em 20 anos:
S de juros
Retido IR
Liquido
Renda mensal

Copyright Conrado Navarro - www.dinheirama.com - 2007

eve editar

7,819.79
1,172.97 15%
32,646.82
130.85

20,594.83
3,089.23 15%
49,505.61
203.71

39,919.55
5,987.93 15%
71,931.62
301.99

ama.com - 2007

68,078.81
10,211.82 15%
101,866.98
434.54